Yep mate, we are fairly close.
I just ran the numbers. I used a 10% discount rate though, and included all measured, indicated and inferred (U/G) resources - but did not include Fines. I allowed for capital costs, 30% tax rate, 1Mtpa, and got an NPV of $232,000,000. Obviously a lot of work needs to be done to prove Carlton up - I worked out that if all the resources are proved/measured there it would have an NPV of approx 85m. I used the Net Sales numbers to calculate it less the break even stats mentioned in one of the explanatory notes for BP33 and Carlton, and did a bit of reasonable estimating for Grants. As with yours, it is all guess work.
I thought that US$744 was a bit bullish as well, but when you have a look at the predicted sales data on page 30 (that looks about right) over the 8 years from 2022, and take the average you get US$748. So perhaps it is reasonable?
- Forums
- ASX - By Stock
- CXO
- cxo
cxo, page-39
-
- There are more pages in this discussion • 1 more message in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add CXO (ASX) to my watchlist
|
|||||
Last
10.3¢ |
Change
0.006(5.67%) |
Mkt cap ! $207.2M |
Open | High | Low | Value | Volume |
10.0¢ | 10.5¢ | 10.0¢ | $338.7K | 3.380M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
15 | 1260290 | 10.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
10.5¢ | 2718532 | 30 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
11 | 1032299 | 0.100 |
5 | 318975 | 0.099 |
9 | 450095 | 0.098 |
10 | 354427 | 0.097 |
9 | 351343 | 0.096 |
Price($) | Vol. | No. |
---|---|---|
0.105 | 2713999 | 28 |
0.110 | 1874837 | 37 |
0.115 | 1528875 | 27 |
0.120 | 1016288 | 24 |
0.125 | 506499 | 16 |
Last trade - 10.13am 11/07/2024 (20 minute delay) ? |
Featured News
CXO (ASX) Chart |
The Watchlist
I88
INFINI RESOURCES LIMITED
Charles Armstrong, CEO
Charles Armstrong
CEO
SPONSORED BY The Market Online